Professional Documents
Culture Documents
COMPLETAR
HALLAR EL PROMEDIO
TERMINAR LA TABLA Y PONERLE COLOR
NOTAS
20
18
16
14
12
10
8
6
4
2
0
o to s z z ro e ez
ur So a re D ia i re te lm ar
M s i v s m i n e S u
i ca rl o Ol rl o Ra Qu iq
u
el
on Ca s e a a n i s R n g
C Iv ia a
M Jo Lu ar
A M
M
NOTAS
az z o e ez s
Di i re er lm ar le
nt b
os am i
qu
e
lS
u
Ro
n
R Qu Ri ge io
i s r
I va Lu ia A n a
ar M
M
Precio en
Descripción dólares
Licuadora $ 58.00 S/. 202.42 Precio en
Vhs $ 98.00 S/. 342.02 dólares
FrioBar $ 158.00 S/. 551.42
$350.00
Tv $ 330.00 S/. 1,151.70
DVD $ 156.00 S/. 544.44 $300.00
Cámara Fotográfica $ 125.00 S/. 436.25 $250.00
$200.00
$150.00
Total S/. 3,228.25 $100.00
$-
Li cuadora Vhs Fri oBa r Tv
Precio en
dólares
c) El precio de Venta
es igual al total +flete-Desc
Interés Mensual 5.50%
Número de meses 6
Valor del Bien 1000
Pago S/. 200.18 pago= Valor del Bien * interés * (1+Interés)n
-S/. 200.18 (1+i)n - 1
Tareas
a) Escriba en la celda B4 lo siguiente:
=B3*B1*(1+B1)^B2/ ((1+B1)^B2-1)
b) LUEGO EN B5 escriba:
=pago(b1;b2;b3)
CUAL ES LA COMISION DE
SALDO DE LOS
PROPIETARIOS S/. 10,204.40
Comisión 20% Movilidad 5%
Saldo Total
SALDO DEL SALDO
S/. 2,390.00 S/. 478.00 S/. 119.50 S/. 2,987.50
S/. 1,230.00 S/. 246.00 S/. 61.50 S/. 1,537.50
S/. 1,250.00 S/. 250.00 S/. 62.50 S/. 1,562.50
S/. 2,650.00 S/. 530.00 S/. 132.50 S/. 3,312.50
S/. 2,560.00 S/. 512.00 S/. 128.00 S/. 3,200.00
S/. 1,360.00 S/. 272.00 S/. 68.00 S/. 1,700.00
S/. 1,570.00 S/. 314.00 S/. 78.50 S/. 1,962.50
S/. 2,450.00 S/. 490.00 S/. 122.50 S/. 3,062.50
S/. 1,305.00 S/. 261.00 S/. 65.25 S/. 1,631.25
S/. 2,410.00 S/. 482.00 S/. 120.50 S/. 3,012.50
S/. 4,210.00 S/. 842.00 S/. 210.50 S/. 5,262.50
S/. 1,267.00 S/. 253.40 S/. 63.35 S/. 1,583.75
S/. 1,700.00 S/. 340.00 S/. 85.00 S/. 2,125.00
S/. 1,320.00 S/. 264.00 S/. 66.00 S/. 1,650.00
S/. 3,170.00 S/. 634.00 S/. 158.50 S/. 3,962.50
S/. 1,534.00 S/. 306.80 S/. 76.70 S/. 1,917.50
S/. 4,290.00 S/. 858.00 S/. 214.50 S/. 5,362.50
S/. 1,250.00 S/. 250.00 S/. 62.50 S/. 1,562.50
S/. 1,340.00 S/. 268.00 S/. 67.00 S/. 1,675.00
S/. 3,560.00 S/. 712.00 S/. 178.00 S/. 4,450.00
S/. 4,390.00 S/. 878.00 S/. 219.50 S/. 5,487.50
S/. 2,670.00 S/. 534.00 S/. 133.50 S/. 3,337.50
S/. 1,350.00 S/. 270.00 S/. 67.50 S/. 1,687.50
S/. 1,350.00 S/. 270.00 S/. 67.50 S/. 1,687.50
S/. 1,340.00 S/. 268.00 S/. 67.00 S/. 1,675.00
S/. 2,650.00 S/. 530.00 S/. 132.50 S/. 3,312.50
S/. 1,560.00 S/. 312.00 S/. 78.00 S/. 1,950.00
S/. 2,780.00 S/. 556.00 S/. 139.00 S/. 3,475.00
S/. 2,560.00 S/. 512.00 S/. 128.00 S/. 3,200.00
S/. 1,230.00 S/. 246.00 S/. 61.50 S/. 1,537.50
S/. 1,510.00 S/. 302.00 S/. 75.50 S/. 1,887.50
S/. 1,420.00 S/. 284.00 S/. 71.00 S/. 1,775.00
S/. 2,450.00 S/. 490.00 S/. 122.50 S/. 3,062.50
S/. 3,670.00 S/. 734.00 S/. 183.50 S/. 4,587.50
S/. 1,250.00 S/. 250.00 S/. 62.50 S/. 1,562.50
S/. 2,130.00 S/. 426.00 S/. 106.50 S/. 2,662.50
S/. 1,240.00 S/. 248.00 S/. 62.00 S/. 1,550.00
S/. 1,250.00 S/. 250.00 S/. 62.50 S/. 1,562.50
S/. 3,670.00 S/. 734.00 S/. 183.50 S/. 4,587.50
S/. 1,780.00 S/. 356.00 S/. 89.00 S/. 2,225.00
S/. 2,180.00 S/. 436.00 S/. 109.00 S/. 2,725.00
S/. 1,790.00 S/. 358.00 S/. 89.50 S/. 2,237.50
S/. 1,468.00 S/. 293.60 S/. 73.40 S/. 1,835.00
S/. 1,350.00 S/. 270.00 S/. 67.50 S/. 1,687.50
S/. 1,230.00 S/. 246.00 S/. 61.50 S/. 1,537.50
S/. 2,360.00 S/. 472.00 S/. 118.00 S/. 2,950.00
S/. 2,350.00 S/. 470.00 S/. 117.50 S/. 2,937.50
S/. 2,306.00 S/. 461.20 S/. 115.30 S/. 2,882.50
S/. 1,520.00 S/. 304.00 S/. 76.00 S/. 1,900.00
S/. 2,350.00 S/. 470.00 S/. 117.50 S/. 2,937.50
S/. 1,305.00 S/. 261.00 S/. 65.25 S/. 1,631.25
S/. 1,250.00 S/. 250.00 S/. 62.50 S/. 1,562.50
S/. 2,760.00 S/. 552.00 S/. 138.00 S/. 3,450.00
S/. 3,450.00 S/. 690.00 S/. 172.50 S/. 4,312.50
S/. 4,350.00 S/. 870.00 S/. 217.50 S/. 5,437.50
S/. 3,210.00 S/. 642.00 S/. 160.50 S/. 4,012.50
S/. 3,490.00 S/. 698.00 S/. 174.50 S/. 4,362.50
S/. 1,880.00 S/. 376.00 S/. 94.00 S/. 2,350.00
S/. 2,450.00 S/. 490.00 S/. 122.50 S/. 3,062.50
S/. 1,320.00 S/. 264.00 S/. 66.00 S/. 1,650.00
S/. 1,040.00 S/. 208.00 S/. 52.00 S/. 1,300.00
S/. 4,320.00 S/. 864.00 S/. 216.00 S/. 5,400.00
S/. 1,230.00 S/. 246.00 S/. 61.50 S/. 1,537.50
S/. 2,890.00 S/. 578.00 S/. 144.50 S/. 3,612.50
S/. 2,360.00 S/. 472.00 S/. 118.00 S/. 2,950.00
S/. 1,270.00 S/. 254.00 S/. 63.50 S/. 1,587.50
S/. 1,600.00 S/. 320.00 S/. 80.00 S/. 2,000.00
S/. 1,200.00 S/. 240.00 S/. 60.00 S/. 1,500.00
S/. 2,650.00 S/. 530.00 S/. 132.50 S/. 3,312.50
S/. 2,160.00 S/. 432.00 S/. 108.00 S/. 2,700.00
S/. 2,530.00 S/. 506.00 S/. 126.50 S/. 3,162.50
S/. 1,000.00 S/. 200.00 S/. 50.00 S/. 1,250.00
S/. 1,542.00 S/. 308.40 S/. 77.10 S/. 1,927.50
S/. 3,000.00 S/. 600.00 S/. 150.00 S/. 3,750.00
S/. 4,500.00 S/. 900.00 S/. 225.00 S/. 5,625.00
S/. 2,450.00 S/. 490.00 S/. 122.50 S/. 3,062.50
S/. 3,540.00 S/. 708.00 S/. 177.00 S/. 4,425.00
S/. 1,235.00 S/. 247.00 S/. 61.75 S/. 1,543.75
S/. 3,420.00 S/. 684.00 S/. 171.00 S/. 4,275.00
S/. 2,360.00 S/. 472.00 S/. 118.00 S/. 2,950.00
S/. 3,480.00 S/. 696.00 S/. 174.00 S/. 4,350.00
S/. 2,560.00 S/. 512.00 S/. 128.00 S/. 3,200.00
S/. 1,250.00 S/. 250.00 S/. 62.50 S/. 1,562.50
S/. 2,390.00 S/. 478.00 S/. 119.50 S/. 2,987.50
S/. 1,560.00 S/. 312.00 S/. 78.00 S/. 1,950.00
S/. 1,650.00 S/. 330.00 S/. 82.50 S/. 2,062.50
S/. 1,480.00 S/. 296.00 S/. 74.00 S/. 1,850.00
S/. 1,380.00 S/. 276.00 S/. 69.00 S/. 1,725.00
S/. 1,200.00 S/. 240.00 S/. 60.00 S/. 1,500.00
S/. 1,500.00 S/. 300.00 S/. 75.00 S/. 1,875.00
S/. 2,350.00 S/. 470.00 S/. 117.50 S/. 2,937.50
S/. 4,350.00 S/. 870.00 S/. 217.50 S/. 5,437.50
S/. 1,450.00 S/. 290.00 S/. 72.50 S/. 1,812.50
S/. 3,570.00 S/. 714.00 S/. 178.50 S/. 4,462.50
S/. 3,450.00 S/. 690.00 S/. 172.50 S/. 4,312.50
S/. 1,250.00 S/. 250.00 S/. 62.50 S/. 1,562.50
S/. 1,526.00 S/. 305.20 S/. 76.30 S/. 1,907.50
S/. 2,350.00 S/. 470.00 S/. 117.50 S/. 2,937.50
S/. 2,300.00 S/. 460.00 S/. 115.00 S/. 2,875.00
S/. 1,200.00 S/. 240.00 S/. 60.00 S/. 1,500.00
S/. 2,350.00 S/. 470.00 S/. 117.50 S/. 2,937.50
S/. 3,450.00 S/. 690.00 S/. 172.50 S/. 4,312.50
S/. 1,700.00 S/. 340.00 S/. 85.00 S/. 2,125.00
S/. 3,450.00 S/. 690.00 S/. 172.50 S/. 4,312.50
S/. 3,590.00 S/. 718.00 S/. 179.50 S/. 4,487.50
S/. 2,560.00 S/. 512.00 S/. 128.00 S/. 3,200.00
S/. 3,480.00 S/. 696.00 S/. 174.00 S/. 4,350.00
S/. 3,170.00 S/. 634.00 S/. 158.50 S/. 3,962.50
APLICACIÓN DE FORMULAS Y FUNCIO
CUADRO ESTADISTICO
MAYOR VENTA 418.5 MENOR VENTA
MAYOR DESC2 32 MENOR COMISION
MAYOR COMISION 209.25 PROMEDIO DESC1
1 CALCULAR EL TOTAL
2 CALCULAR EL IGV 18%
3 CALCULAR DESC1 QUE CORRESPONDA UN 20% DEL TOTAL PARA
LOS ARTICULOS DE TIPO B. LOS DEMAS NO TENDRAN DESCUENTO
4 CALCULAR EL DSC2 QUE CORESPONDE UN 10% DEL TOTAL PARA
LAS BLUSAS Y UN 20% DE TOTAL PARA LAS TOALLAS LOS DEMAS TENDRAN
5% DE DESCUENTO
5 CALCULAR LA VENTA QUE ES IGUAL AL TOTAL + IGV-DESC1-DESC2
6 CALCULAR LA COMISION DEACUERDO AL TIPO DE PRODUCTO
MENOR VENTA
MENOR COMISION
45.2
18.08
PRECIO
PROMEDIO DESC1 13.25 150
AL DE COMISION DE ARTICULOS
TOTAL
95
211.74 90
80
240.45
252.14 60 60
40 40
DEMAS TENDRAN
95
60
40
RESUMEN DE COMISIONES
Para completar la tabla, considere:
TOTAL A PAGAR :
Trabajadores Estables: 27649.0836 Gastos Administrativos: equivalen al 2% de las VTS BRUTAS.
Trabajadores Libres: 2353.3002 Vtas: Ventas Brutas - Gast. Administrativos
TOTAL DE COMISIONES Comisión Fija: Será sólo para los vendedores cuyo tipo sea ESTABLE (E). Equivale 345.
Fija: 2070 Comisión Variable: para los vendedores de la línea VALVULAS (V) la comisión será del 10%
Variable: 30865.982 de las Vtas , mientras que para el resto será del 7%.
Bonificación : será de 100 para los vendedores que excedan de 10000 en sus Ventas
VENTAS DE VALVULAS 271705 Retención: será el 10% de los Ingresos(Comisiones + bonificación).
VENTAS DE PLANCHAS 21716.8 Total : Comisiones + Bonificación - Retención.
VENTAS DE TUBOS 31075.8 Observacion : para los vendedores que tengan VENTAS BRUTAS menores a 5000 debe
mostrar “BAJA”, en caso contrario “OK”.
OBS
OK
BAJA
OK
OK
BAJA
OK
OK
OK
OK
OK
Cuadro de Ventas
Cod Descrip Año Color Origen Cant Precio Total Flete Desc Venta
X001 Auto 1995 Rojo Alemania 120 18000 2160000 1800 2700 2159100
X002 Camioneta 1990 Azul Chile 60 38000 2280000 7600 3800 2283800
X003 Motocicleta 1980 Verde Japón 80 3500 280000 525 420 280105
X004 Auto 1995 Rojo Alemania 40 18000 720000 1800 2700 719100
X005 Deportivo 1998 Azul Japón 100 35000 3500000 1750 4200 3497550
X006 Camioneta 1990 Azul Alemania 150 38000 5700000 7600 5700 5701900
X007 Motocicleta 2000 Verde Japón 140 3500 490000 525 420 490105
X008 Auto 1999 Rojo Chile 160 18000 2880000 1800 1800 2880000
X009 Deportivo 2001 Azul Japón 90 35000 3150000 1750 4200 3147550
X010 Auto 2002 Rojo Alemania 85 18000 1530000 1800 2700 1529100
X011 Camioneta 1999 Azul Japón 100 38000 3800000 7600 4560 3803040
X012 Motocicleta 2001 Verde Alemania 95 3500 332500 525 525 332500
X013 Deportivo 2002 Rojo Japón 85 35000 2975000 1750 4200 2972550
X014 Camioneta 1995 Azul Chile 120 38000 4560000 7600 3800 4563800
X015 Motocicleta 1997 Azul Japón 150 3500 525000 525 420 525105
X016 Auto 1998 Verde Alemania 125 18000 2250000 1800 2700 2249100
X017 Deportivo 1997 Rojo Japón 130 35000 4550000 1750 4200 4547550
X018 Auto 2000 Azul Alemania 120 18000 2160000 1800 2700 2159100
Productos
Descrip Precio Flete
Auto 18000 10%
Camioneta 38000 20%
Deportivo 35000 5%
Motocicleta 3500 15%
Paises
Origen Desct
Alemania 15%
Japón 12%
Chile 10%
Planilla - 2016
COD NOM TIPO CATEG BASICO DESCT TABLA CONTRATADO
C001 ANA ESTABLE B 1500 150 Categ Basico Desct
C002 MARIA CONTRATADO B 800 60 A 700 6.00%
C003 JUAN ESTABLE B 1500 150 B 800 7.50%
C004 JOSE ESTABLE A 1000 50 C 950 8.00%
C005 CARLOS CONTRATADO A 700 42
C006 MARTIN CONTRATADO C 950 76 TABLA ESTABLE
C007 ROSA ESTABLE A 1000 50 Categ Basico Desct
C008 PATTY ESTABLE A 1000 50 A 1000 5.00%
C009 KETTY CONTRATADO C 950 76 B 1500 10.00%
C010 CARMEN CONTRATADO B 800 60 C 2000 15.00%
BASICO DE
150 150
1600
1400
1200
1000
800 60
50
600
400
200
0
ANA MARIA JUAN JOSE CARLOS MARTIN ROSA PATTY KETTY CARMEN ANA MARIA JUAN JOSE CA
DESCUENTO
0 150
76 76
60 60
50 50 50
42
Aguin.
5%
6%
7%
8%
GASTOS DE JORGE GASTOS DE CLAUDIA
GASTOS TOTALES
FORMULAS
nes PRECIO
S/.45.00
S/.40.00
S/.35.00
S/.30.00
S/.25.00
S/.20.00
S/.15.00
S/.10.00
S/.5.00
S/.-
JUANSA LIASA SAMPASA FILASA